| Revenue | DKK 18,4M | +17% |
| EBITDA | DKK 1,7M | -43% |
| Net profit | DKK 1,1M | -50% |
| Total assets | DKK 10,3M | +27% |
| Equity | DKK 4,1M | -7% |
| Employees | 41 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.400 | 5.527 | 5.221 | 4.597 | 5.663 | 5.847 | 7.196 | 6.681 | 7.409 | 9.330 | 12.185 | 15.732 | 18.423 |
| Staff expenses | -2.953 | -4.475 | -5.174 | -5.216 | -5.206 | -5.274 | -5.900 | -6.473 | -6.794 | -7.857 | -10.020 | -12.829 | -16.762 |
| EBITDA | -220 | 1.052 | 46 | -620 | 458 | 573 | 1.296 | 208 | 615 | 1.472 | 2.166 | 2.903 | 1.661 |
| Depreciation & amort. | -114 | -20 | -36 | -29 | -31 | -54 | -56 | -45 | -66 | -48 | -35 | -48 | -43 |
| EBIT | -334 | 1.033 | 11 | -649 | 427 | 519 | 1.240 | 163 | 549 | 1.424 | 2.131 | 2.855 | 1.618 |
| Net financials | -34 | -23 | -10 | -25 | -21 | -51 | -41 | -37 | -108 | -32 | -38 | -34 | -183 |
| Profit before tax | -300 | 1.010 | 1 | -674 | 406 | 468 | 1.199 | 126 | 441 | 1.392 | 2.092 | 2.821 | 1.435 |
| Tax | -74 | 249 | 4 | -145 | 90 | 103 | 264 | -33 | 97 | 306 | 465 | 625 | 330 |
| Net profit | -226 | 761 | -3 | -529 | 316 | 365 | 936 | 159 | 344 | 1.086 | 1.628 | 2.196 | 1.104 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.072 | 3.608 | 3.800 | 2.424 | 3.332 | 3.828 | 4.642 | 3.644 | 5.818 | 5.692 | 7.502 | 8.162 | 10.339 |
| Equity | 886 | 1.646 | 1.443 | 914 | 1.230 | 1.295 | 1.865 | 1.364 | 1.708 | 2.454 | 3.799 | 4.395 | 4.099 |
| Long-term debt | -159 | 0 | 0 | 0 | 0 | 0 | 0 | 196 | 612 | 612 | 612 | 612 | 664 |
| Short-term debt | -1.028 | 1.928 | 2.357 | 1.510 | 2.103 | 2.533 | 2.777 | 2.083 | 3.498 | 2.627 | 3.092 | 3.155 | 5.576 |
| Total debt | -1.187 | 1.928 | 2.357 | 1.510 | 2.103 | 2.533 | 2.777 | 2.280 | 4.110 | 3.239 | 3.704 | 3.767 | 6.240 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BJØRN BAUER HOLDING ApS | Company | 33.3% | 33.3% | 2022 |
Fischer-Bogason Holding ApS | Company | 20.0% | 20.0% | 2017 |
Kia Egebæk Holding ApS | Company | 20.0% | 20.0% | 2022 |
Werge Holding ApS | Company | 20.0% | 20.0% | 2017 |
| Individual | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Bauer | Management | 0 companies |